Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.26% first-year return on $384k initial cash invested.
-25.26%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$3,781
Rent
-$8,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,781 income − $11,871 expenses = $8,090 out of pocket
Investment Breakdown
|
Purchase Price
$1830k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$366k
Closing costs
1%
$18,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,781
Total Expenses
$11,871
Mortgage P&I
260%
$9,826
Property Taxes
12%
$468
Home Insurance
16%
$594
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0